Flat
B1
3 beds
3 baths
New Build Birmingham Apartment, Birmingham B1
West Midlands, England · B1
View property listing
Initial Investment
£145,982First YearProfit From Rental Income
£36,397
↗ 25%After 5 Years
Change In Property Value
£102,492
↗ 23%After 5 Years
Return On Investment
95%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £32,760 | £33,251 | £34,083 | £34,935 | £35,983 | £171,012 |
| Total Expenses | £24,904 | £25,040 | £25,204 | £25,372 | £25,557 | £126,077 |
| Profit Before Tax | £7,856 | £8,212 | £8,879 | £9,563 | £10,425 | £44,935 |
| Profit After Tax | £6,364 | £6,651 | £7,192 | £7,746 | £8,445 | £36,397 |
| Change In Property Value | £11,249 | £11,530 | £21,273 | £27,170 | £31,270 | £102,492 |
| Net Return | £17,612 | £18,181 | £28,465 | £34,916 | £39,715 | £138,889 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 12% | 12% | 19% | 24% | 27% | 95% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change